[MIECO] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 12.06%
YoY- 7.88%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 326,585 268,025 230,097 184,038 166,617 137,176 150,249 13.80%
PBT 11,545 3,797 37,486 33,600 31,100 20,778 30,133 -14.77%
Tax -4,504 -5,311 -8,766 -1,512 -1,354 88 -6,965 -7.00%
NP 7,041 -1,514 28,720 32,088 29,745 20,866 23,168 -17.99%
-
NP to SH 7,041 -1,514 28,720 32,088 29,745 20,866 23,168 -17.99%
-
Tax Rate 39.01% 139.87% 23.38% 4.50% 4.35% -0.42% 23.11% -
Total Cost 319,544 269,539 201,377 151,950 136,872 116,309 127,081 16.60%
-
Net Worth 357,677 359,733 367,397 340,200 210,090 315,100 308,859 2.47%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 357,677 359,733 367,397 340,200 210,090 315,100 308,859 2.47%
NOSH 210,398 210,370 209,941 210,000 210,090 210,067 210,108 0.02%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 2.16% -0.57% 12.48% 17.44% 17.85% 15.21% 15.42% -
ROE 1.97% -0.42% 7.82% 9.43% 14.16% 6.62% 7.50% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 155.22 127.41 109.60 87.64 79.31 65.30 71.51 13.78%
EPS 3.35 -0.72 13.68 15.28 14.16 9.93 11.03 -18.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.71 1.75 1.62 1.00 1.50 1.47 2.45%
Adjusted Per Share Value based on latest NOSH - 210,107
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 32.66 26.80 23.01 18.40 16.66 13.72 15.02 13.81%
EPS 0.70 -0.15 2.87 3.21 2.97 2.09 2.32 -18.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3577 0.3597 0.3674 0.3402 0.2101 0.3151 0.3089 2.47%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.94 1.35 2.55 1.94 1.04 0.80 1.10 -
P/RPS 0.61 1.06 2.33 2.21 1.31 1.23 1.54 -14.29%
P/EPS 28.09 -187.50 18.64 12.70 7.35 8.05 9.98 18.81%
EY 3.56 -0.53 5.36 7.88 13.61 12.42 10.02 -15.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.79 1.46 1.20 1.04 0.53 0.75 -5.03%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 17/11/06 22/11/05 26/11/04 28/11/03 21/11/02 24/10/01 20/11/00 -
Price 1.17 1.30 2.70 2.02 1.04 0.82 1.04 -
P/RPS 0.75 1.02 2.46 2.30 1.31 1.26 1.45 -10.40%
P/EPS 34.96 -180.56 19.74 13.22 7.35 8.26 9.43 24.39%
EY 2.86 -0.55 5.07 7.56 13.61 12.11 10.60 -19.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.76 1.54 1.25 1.04 0.55 0.71 -0.47%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment